{ "ticker": { "uuid": "a418fd81-935d-4a8f-b29f-75f90ecde93e", "symbol": "VSTD", "name": "Vestand Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a418fd81-935d-4a8f-b29f-75f90ecde93e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a418fd81-935d-4a8f-b29f-75f90ecde93e/" }, "ticker_metadata": { "id": 8873, "uuid": "a418fd81-935d-4a8f-b29f-75f90ecde93e", "symbol": "VSTD", "name": "Vestand Inc.", "asset_type": "equity", "market_cap": 6209400, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Vestand Inc. together with its subsidiaries, owns and operates Japanese restaurants in California. The company is headquartered in Brea, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a418fd81-935d-4a8f-b29f-75f90ecde93e", "symbol": "VSTD", "name": "Vestand Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/a418fd81-935d-4a8f-b29f-75f90ecde93e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a418fd81-935d-4a8f-b29f-75f90ecde93e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "coverage": 0.848, "confidence": 0.516, "delta": null }, "headline_factors": { "price": 0.28, "market_cap": 1686821.91, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.7069, "piotroski_f_score": 5, "momentum_12_1": -0.8845, "volatility_252d": 1.4326 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:20.544327+00:00", "batch_id": "" }, "size": { "price_close": 0.2831, "market_cap": 1686821.9076, "market_cap_usd": 1686821.9076, "enterprise_value": 6258530.9076, "shares_outstanding": 5958396, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.3598, "ptbv_ratio": 0.7585, "ps_ratio": 0.1213, "pcf_ratio": null, "pfcf_ratio": -1.8841, "ev_ebitda": null, "ev_ebit": -2.3658, "ev_sales": 0.4502, "ev_fcf": -6.9906, "earnings_yield": null, "fcf_yield": -0.143, "price_to_sales": 0.1213, "price_to_book": 0.3598, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.2214 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0541, "operating_margin": -0.1903, "net_margin": -0.2383, "ebitda_margin": -0.119, "fcf_margin": -0.0644, "roe": -0.7069, "roa": -0.1738, "roic": -0.2143, "roc_greenblatt": null, "asset_turnover": 0.7291, "cash_conversion": 0.2702, "accruals_ratio": -0.0947, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": -0.8788, "earnings_stability_5y": 0.8727, "revenue_stability_5y": 0.4846, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0395, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.0676, "net_debt_to_ebitda": -2.7624, "debt_to_assets": 0.3093, "interest_coverage": -4.1401, "current_ratio": 0.5711, "quick_ratio": 0.5279, "net_debt": 4571709, "local_beta": -0.0005, "volatility_252d": 1.4326, "volatility_60d": 2.9884, "max_drawdown_12m": -0.9327, "risk_adjusted_momentum": -0.6174 }, "growth": { "revenue_growth_1y": 0.3819, "revenue_growth_3y_cagr": 0.2523, "revenue_growth_5y_cagr": 0.259, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.9049, "revenue_growth": 0.3819, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2735, "price_return_3m": -0.0387, "price_return_6m": -0.3977, "price_return_9m": -0.7855, "price_return_12m": -0.9161, "price_return_12m_ex1m": -0.8845, "momentum_6m": -0.3977, "momentum_12m": -0.9161, "momentum_12_1": -0.8845, "distance_from_52w_high": -0.9126, "distance_from_52w_low": 0.2974, "relative_strength": -1.0741 }, "raw_ttm": { "revenue_ttm": 13902861, "gross_profit_ttm": 752469, "ebit_ttm": -2645415, "ebitda_ttm": -1654991, "net_income_ttm": -3313705, "eps_diluted_ttm": -0.5561, "operating_cash_flow_ttm": -1508245, "capital_expenditure_ttm": 612965, "fcf_ttm": -895280, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638966, "cash_and_equivalents": 1326539, "total_current_assets": 3059566, "total_current_liabilities": 5357299, "net_ppe": null, "total_assets": 19067410, "total_debt": 5898248, "total_equity": 4687617, "net_working_capital": -276271, "book_value_per_share": 0.7867, "retained_earnings": -14652424, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2224025, "tangible_book_per_share": 0.3733 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.35, "os_score": 0.2, "value_percentile": 0.35, "quality_percentile": 0.35, "momentum_percentile": 0.35, "factor_coverage": 0.848, "signal_confidence": 0.516, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3167, "ticker_id": 8873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:20.544327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2831, "market_cap": 1686821.9076, "market_cap_usd": 1686821.9076, "enterprise_value": 6258530.9076, "shares_outstanding": 5958396, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.35984636, "ptbv_ratio": 0.75845456, "ps_ratio": 0.12132912, "pcf_ratio": null, "pfcf_ratio": -1.88412777, "ev_ebitda": null, "ev_ebit": -2.36580306, "ev_sales": 0.45016137, "ev_fcf": -6.99058497, "earnings_yield": null, "fcf_yield": -0.14304955, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.05412332, "operating_margin": -0.19027846, "net_margin": -0.23834698, "ebitda_margin": -0.1190396, "fcf_margin": -0.06439538, "roe": -0.70690609, "roa": -0.17378894, "roic": -0.21427707, "roc_greenblatt": null, "asset_turnover": 0.72914261, "cash_conversion": 0.27017493, "accruals_ratio": -0.09468827, "sbc_to_revenue": null, "debt_to_equity": 3.06761261, "net_debt_to_ebitda": -2.76237696, "debt_to_assets": 0.30933661, "interest_coverage": -4.14014987, "current_ratio": 0.57110234, "quick_ratio": 0.52789755, "net_debt": 4571709, "revenue_growth_1y": 0.38191158, "revenue_growth_3y_cagr": 0.25233996, "revenue_growth_5y_cagr": 0.25900931, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.90494622, "piotroski_f_score": 5, "altman_z_score": -0.87875909, "earnings_stability_5y": 0.872707, "revenue_stability_5y": 0.484581, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27354375, "price_return_3m": -0.03870968, "price_return_6m": -0.39765957, "price_return_9m": -0.7855303, "price_return_12m": -0.91611852, "price_return_12m_ex1m": -0.88453333, "distance_from_52w_high": -0.91262346, "distance_from_52w_low": 0.29743355, "relative_strength": -1.07405957, "local_beta": -0.0005, "volatility_252d": 1.432632, "volatility_60d": 2.988383, "max_drawdown_12m": -0.93265432, "revenue_ttm": 13902861, "gross_profit_ttm": 752469, "ebit_ttm": -2645415, "ebitda_ttm": -1654991, "net_income_ttm": -3313705, "eps_diluted_ttm": -0.55614044, "operating_cash_flow_ttm": -1508245, "capital_expenditure_ttm": 612965, "fcf_ttm": -895280, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638966, "cash_and_equivalents": 1326539, "total_current_assets": 3059566, "total_current_liabilities": 5357299, "net_ppe": null, "total_assets": 19067410, "total_debt": 5898248, "total_equity": 4687617, "net_working_capital": -276271, "book_value_per_share": 0.78672465, "retained_earnings": -14652424, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2224025, "tangible_book_per_share": 0.37325901, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.28, "os": 0.2, "value": 0.35, "quality": 0.35, "momentum": 0.35, "confidence": 0.516, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.7069, "momentum_12_1": -0.8845, "complete_fields": { "id": 3167, "ticker_id": 8873, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:20.544327+00:00", "batch_id": "", "os_score_delta": null, "price_close": 0.2831, "market_cap": 1686821.9076, "market_cap_usd": 1686821.9076, "enterprise_value": 6258530.9076, "shares_outstanding": 5958396, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.35984636, "ptbv_ratio": 0.75845456, "ps_ratio": 0.12132912, "pcf_ratio": null, "pfcf_ratio": -1.88412777, "ev_ebitda": null, "ev_ebit": -2.36580306, "ev_sales": 0.45016137, "ev_fcf": -6.99058497, "earnings_yield": null, "fcf_yield": -0.14304955, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.05412332, "operating_margin": -0.19027846, "net_margin": -0.23834698, "ebitda_margin": -0.1190396, "fcf_margin": -0.06439538, "roe": -0.70690609, "roa": -0.17378894, "roic": -0.21427707, "roc_greenblatt": null, "asset_turnover": 0.72914261, "cash_conversion": 0.27017493, "accruals_ratio": -0.09468827, "sbc_to_revenue": null, "debt_to_equity": 3.06761261, "net_debt_to_ebitda": -2.76237696, "debt_to_assets": 0.30933661, "interest_coverage": -4.14014987, "current_ratio": 0.57110234, "quick_ratio": 0.52789755, "net_debt": 4571709, "revenue_growth_1y": 0.38191158, "revenue_growth_3y_cagr": 0.25233996, "revenue_growth_5y_cagr": 0.25900931, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": -0.90494622, "piotroski_f_score": 5, "altman_z_score": -0.87875909, "earnings_stability_5y": 0.872707, "revenue_stability_5y": 0.484581, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.27354375, "price_return_3m": -0.03870968, "price_return_6m": -0.39765957, "price_return_9m": -0.7855303, "price_return_12m": -0.91611852, "price_return_12m_ex1m": -0.88453333, "distance_from_52w_high": -0.91262346, "distance_from_52w_low": 0.29743355, "relative_strength": -1.07405957, "local_beta": -0.0005, "volatility_252d": 1.432632, "volatility_60d": 2.988383, "max_drawdown_12m": -0.93265432, "revenue_ttm": 13902861, "gross_profit_ttm": 752469, "ebit_ttm": -2645415, "ebitda_ttm": -1654991, "net_income_ttm": -3313705, "eps_diluted_ttm": -0.55614044, "operating_cash_flow_ttm": -1508245, "capital_expenditure_ttm": 612965, "fcf_ttm": -895280, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 638966, "cash_and_equivalents": 1326539, "total_current_assets": 3059566, "total_current_liabilities": 5357299, "net_ppe": null, "total_assets": 19067410, "total_debt": 5898248, "total_equity": 4687617, "net_working_capital": -276271, "book_value_per_share": 0.78672465, "retained_earnings": -14652424, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2224025, "tangible_book_per_share": 0.37325901, "universe_ticker_count": null, "sector": "Consumer Cyclical", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 65, "quality_composite": 65, "momentum_composite": 65, "growth_composite": 65, "yield_composite": 65, "svqf_composite": 73, "vc1_composite": 65, "vc2_composite": 65, "vc3_composite": 65, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 0.848, "signal_confidence": 0.516, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 12839137, "cost_of_revenue": 11322662, "gross_profit": 1516475, "ebit": -2176409, "ebitda": -1314263, "pretax_income": -2631632, "tax_provision": 34237, "net_income": -2665869, "net_income_to_common": -2665869, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1241036, "total_current_assets": 1464568, "total_assets": 17573266, "short_term_debt": 4119476, "long_term_debt": 3952101, "total_debt": 8071577, "total_liabilities": 17317867, "total_equity": 255399, "shares_outstanding": 5383024, "goodwill_and_intangibles": 2476868 }, "cash_flow": { "operating_cash_flow": 875224, "capital_expenditure": 761527, "free_cash_flow": 1636751, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198252, "ticker_id": 8873, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2176409", "ebitda": "-1314263", "netIncome": "-2665869", "grossProfit": "1516475", "depreciation": "None", "totalRevenue": "12839137", "costOfRevenue": "11322662", "interestIncome": "None", "incomeBeforeTax": "-2631632", "interestExpense": "455224", "operatingIncome": "-2555029", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34237", "reportedCurrency": "USD", "netInterestIncome": "-455224", "nonInterestIncome": "None", "operatingExpenses": "4071504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11322662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "862146", "sellingGeneralAndAdministrative": "3831676", "netIncomeFromContinuingOperations": "-2665869" }, "balance": { "goodwill": "1985645", "inventory": "139422", "commonStock": "140", "currentDebt": "None", "investments": "None", "totalAssets": "17573266", "longTermDebt": "3952101", "shortTermDebt": "4119476", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "491223", "reportedCurrency": "USD", "retainedEarnings": "-12006642", "totalLiabilities": "17317867", "otherCurrentAssets": "None", "totalCurrentAssets": "1464568", "currentLongTermDebt": "3144266", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84110", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16108698", "currentAccountsPayable": "843322", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15396254", "totalShareholderEquity": "255399", "capitalLeaseObligations": "8299887", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "6041089", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11276778", "cashAndShortTermInvestments": "1241036", "commonStockSharesOutstanding": "5383024", "intangibleAssetsExcludingGoodwill": "491223", "cashAndCashEquivalentsAtCarryingValue": "1241036", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2665869", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-53614", "operatingCashflow": "875224", "capitalExpenditures": "761527", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1465013", "cashflowFromInvestment": "-2561527", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862146", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12839137, "cost_of_revenue": 11322662, "gross_profit": 1516475, "research_and_development": null, "selling_general_admin": 3831676, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2176409, "depreciation_amortisation": 862146, "ebitda": -1314263, "interest_expense": 455224, "interest_income": null, "other_non_operating": null, "pretax_income": -2631632, "tax_provision": 34237, "effective_tax_rate": null, "net_income": -2665869, "net_income_continuing_ops": -2665869, "net_income_to_common": -2665869, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1241036, "short_term_investments": null, "net_receivables": 84110, "inventory": 139422, "other_current_assets": null, "total_current_assets": 1464568, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 491223, "goodwill_and_intangibles": 2476868, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16108698, "total_assets": 17573266, "short_term_debt": 4119476, "accounts_payable": 843322, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6041089, "long_term_debt": 3952101, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11276778, "total_liabilities": 17317867, "total_debt": 8071577, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12006642, "total_equity": 255399, "shares_outstanding": 5383024, "operating_cash_flow": 875224, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 761527, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2561527, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1465013, "free_cash_flow": 1636751, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2176409", "ebitda": "-1314263", "netIncome": "-2665869", "grossProfit": "1516475", "depreciation": "None", "totalRevenue": "12839137", "costOfRevenue": "11322662", "interestIncome": "None", "incomeBeforeTax": "-2631632", "interestExpense": "455224", "operatingIncome": "-2555029", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "34237", "reportedCurrency": "USD", "netInterestIncome": "-455224", "nonInterestIncome": "None", "operatingExpenses": "4071504", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11322662", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "862146", "sellingGeneralAndAdministrative": "3831676", "netIncomeFromContinuingOperations": "-2665869" }, "balance": { "goodwill": "1985645", "inventory": "139422", "commonStock": "140", "currentDebt": "None", "investments": "None", "totalAssets": "17573266", "longTermDebt": "3952101", "shortTermDebt": "4119476", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "491223", "reportedCurrency": "USD", "retainedEarnings": "-12006642", "totalLiabilities": "17317867", "otherCurrentAssets": "None", "totalCurrentAssets": "1464568", "currentLongTermDebt": "3144266", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84110", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16108698", "currentAccountsPayable": "843322", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15396254", "totalShareholderEquity": "255399", "capitalLeaseObligations": "8299887", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "6041089", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11276778", "cashAndShortTermInvestments": "1241036", "commonStockSharesOutstanding": "5383024", "intangibleAssetsExcludingGoodwill": "491223", "cashAndCashEquivalentsAtCarryingValue": "1241036", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2665869", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-53614", "operatingCashflow": "875224", "capitalExpenditures": "761527", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1465013", "cashflowFromInvestment": "-2561527", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "862146", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 9214779, "cost_of_revenue": 8850385, "gross_profit": 364394, "ebit": -2773560, "ebitda": -2228011, "pretax_income": -2991717, "tax_provision": 48647, "net_income": -3040364, "net_income_to_common": -3040364, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1462326, "total_current_assets": 1535349, "total_assets": 13019364, "short_term_debt": 2555549, "long_term_debt": 1407290, "total_debt": 3962839, "total_liabilities": 10365885, "total_equity": 2653479, "shares_outstanding": 5316088, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": -4591656, "capital_expenditure": 1471151, "free_cash_flow": -3120505, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198256, "ticker_id": 8873, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2773560", "ebitda": "-2228011", "netIncome": "-3040364", "grossProfit": "364394", "depreciation": "None", "totalRevenue": "9214779", "costOfRevenue": "8850385", "interestIncome": "None", "incomeBeforeTax": "-2991717", "interestExpense": "218153", "operatingIncome": "-3515254", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48647", "reportedCurrency": "USD", "netInterestIncome": "-218153", "nonInterestIncome": "None", "operatingExpenses": "3879648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8850385", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545549", "sellingGeneralAndAdministrative": "3758776", "netIncomeFromContinuingOperations": "-3040364" }, "balance": { "goodwill": "0", "inventory": "73023", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "13019364", "longTermDebt": "1407290", "shortTermDebt": "2555549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9340773", "totalLiabilities": "10365885", "otherCurrentAssets": "None", "totalCurrentAssets": "1535349", "currentLongTermDebt": "1983319", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11484015", "currentAccountsPayable": "647811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9652374", "totalShareholderEquity": "2653479", "capitalLeaseObligations": "6261765", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "3269060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7096825", "cashAndShortTermInvestments": "1462326", "commonStockSharesOutstanding": "5316088", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1462326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3040364", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12124", "operatingCashflow": "-4591656", "capitalExpenditures": "1471151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1386347", "cashflowFromInvestment": "-1471151", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "545549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9214779, "cost_of_revenue": 8850385, "gross_profit": 364394, "research_and_development": null, "selling_general_admin": 3758776, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2773560, "depreciation_amortisation": 545549, "ebitda": -2228011, "interest_expense": 218153, "interest_income": null, "other_non_operating": null, "pretax_income": -2991717, "tax_provision": 48647, "effective_tax_rate": null, "net_income": -3040364, "net_income_continuing_ops": -3040364, "net_income_to_common": -3040364, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1462326, "short_term_investments": null, "net_receivables": 0, "inventory": 73023, "other_current_assets": null, "total_current_assets": 1535349, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11484015, "total_assets": 13019364, "short_term_debt": 2555549, "accounts_payable": 647811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3269060, "long_term_debt": 1407290, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7096825, "total_liabilities": 10365885, "total_debt": 3962839, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9340773, "total_equity": 2653479, "shares_outstanding": 5316088, "operating_cash_flow": -4591656, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1471151, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1471151, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1386347, "free_cash_flow": -3120505, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2773560", "ebitda": "-2228011", "netIncome": "-3040364", "grossProfit": "364394", "depreciation": "None", "totalRevenue": "9214779", "costOfRevenue": "8850385", "interestIncome": "None", "incomeBeforeTax": "-2991717", "interestExpense": "218153", "operatingIncome": "-3515254", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48647", "reportedCurrency": "USD", "netInterestIncome": "-218153", "nonInterestIncome": "None", "operatingExpenses": "3879648", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8850385", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "545549", "sellingGeneralAndAdministrative": "3758776", "netIncomeFromContinuingOperations": "-3040364" }, "balance": { "goodwill": "0", "inventory": "73023", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "13019364", "longTermDebt": "1407290", "shortTermDebt": "2555549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-9340773", "totalLiabilities": "10365885", "otherCurrentAssets": "None", "totalCurrentAssets": "1535349", "currentLongTermDebt": "1983319", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "0", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11484015", "currentAccountsPayable": "647811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9652374", "totalShareholderEquity": "2653479", "capitalLeaseObligations": "6261765", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "3269060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7096825", "cashAndShortTermInvestments": "1462326", "commonStockSharesOutstanding": "5316088", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1462326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3040364", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-12124", "operatingCashflow": "-4591656", "capitalExpenditures": "1471151", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1386347", "cashflowFromInvestment": "-1471151", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "545549", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 8282368, "cost_of_revenue": 8116273, "gross_profit": 166095, "ebit": -3379820, "ebitda": -2721449, "pretax_income": -3468122, "tax_provision": 19245, "net_income": -3487367, "net_income_to_common": -3487367, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6138786, "total_current_assets": 6199685, "total_assets": 16017689, "short_term_debt": 1237118, "long_term_debt": 2130945, "total_debt": 3368063, "total_liabilities": 10379846, "total_equity": 5637843, "shares_outstanding": 4314092, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3798770, "capital_expenditure": 1473275, "free_cash_flow": -2325495, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198261, "ticker_id": 8873, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3379820", "ebitda": "-2721449", "netIncome": "-3487367", "grossProfit": "166095", "depreciation": "None", "totalRevenue": "8282368", "costOfRevenue": "8116273", "interestIncome": "None", "incomeBeforeTax": "-3468122", "interestExpense": "88300", "operatingIncome": "-3784230", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19245", "reportedCurrency": "USD", "netInterestIncome": "-88300", "nonInterestIncome": "None", "operatingExpenses": "3950325", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8116273", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658371", "sellingGeneralAndAdministrative": "2884770", "netIncomeFromContinuingOperations": "-3487367" }, "balance": { "goodwill": "None", "inventory": "60899", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "16017689", "longTermDebt": "2130945", "shortTermDebt": "1237118", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6300409", "totalLiabilities": "10379846", "otherCurrentAssets": "None", "totalCurrentAssets": "6199685", "currentLongTermDebt": "778315", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818004", "currentAccountsPayable": "744101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9629830", "totalShareholderEquity": "5637843", "capitalLeaseObligations": "6720570", "otherCurrentLiabilities": "5915", "totalCurrentLiabilities": "1987134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8392712", "cashAndShortTermInvestments": "6138786", "commonStockSharesOutstanding": "4314092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6138786", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3487367", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24326", "operatingCashflow": "-3798770", "capitalExpenditures": "1473275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10694064", "cashflowFromInvestment": "-1473275", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 8282368, "cost_of_revenue": 8116273, "gross_profit": 166095, "research_and_development": null, "selling_general_admin": 2884770, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3379820, "depreciation_amortisation": 658371, "ebitda": -2721449, "interest_expense": 88300, "interest_income": null, "other_non_operating": null, "pretax_income": -3468122, "tax_provision": 19245, "effective_tax_rate": null, "net_income": -3487367, "net_income_continuing_ops": -3487367, "net_income_to_common": -3487367, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6138786, "short_term_investments": null, "net_receivables": null, "inventory": 60899, "other_current_assets": null, "total_current_assets": 6199685, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9818004, "total_assets": 16017689, "short_term_debt": 1237118, "accounts_payable": 744101, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1987134, "long_term_debt": 2130945, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8392712, "total_liabilities": 10379846, "total_debt": 3368063, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6300409, "total_equity": 5637843, "shares_outstanding": 4314092, "operating_cash_flow": -3798770, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1473275, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1473275, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10694064, "free_cash_flow": -2325495, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3379820", "ebitda": "-2721449", "netIncome": "-3487367", "grossProfit": "166095", "depreciation": "None", "totalRevenue": "8282368", "costOfRevenue": "8116273", "interestIncome": "None", "incomeBeforeTax": "-3468122", "interestExpense": "88300", "operatingIncome": "-3784230", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19245", "reportedCurrency": "USD", "netInterestIncome": "-88300", "nonInterestIncome": "None", "operatingExpenses": "3950325", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8116273", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658371", "sellingGeneralAndAdministrative": "2884770", "netIncomeFromContinuingOperations": "-3487367" }, "balance": { "goodwill": "None", "inventory": "60899", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "16017689", "longTermDebt": "2130945", "shortTermDebt": "1237118", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6300409", "totalLiabilities": "10379846", "otherCurrentAssets": "None", "totalCurrentAssets": "6199685", "currentLongTermDebt": "778315", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818004", "currentAccountsPayable": "744101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9629830", "totalShareholderEquity": "5637843", "capitalLeaseObligations": "6720570", "otherCurrentLiabilities": "5915", "totalCurrentLiabilities": "1987134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8392712", "cashAndShortTermInvestments": "6138786", "commonStockSharesOutstanding": "4314092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6138786", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3487367", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24326", "operatingCashflow": "-3798770", "capitalExpenditures": "1473275", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10694064", "cashflowFromInvestment": "-1473275", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658371", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 6536859, "cost_of_revenue": 6322269, "gross_profit": 214590, "ebit": -1563608, "ebitda": -1424943, "pretax_income": -1615836, "tax_provision": 14649, "net_income": -1630485, "net_income_to_common": -1630485, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1087102, "total_current_assets": 1123675, "total_assets": 5835115, "short_term_debt": 1958341, "long_term_debt": 2413892, "total_debt": 4372233, "total_liabilities": 8153755, "total_equity": -2318640, "shares_outstanding": 53380000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 194143, "capital_expenditure": 896615, "free_cash_flow": 1090758, "dividends_paid": 696575, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198266, "ticker_id": 8873, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1563608", "ebitda": "-1424943", "netIncome": "-1630485", "grossProfit": "214590", "depreciation": "None", "totalRevenue": "6536859", "costOfRevenue": "6322269", "interestIncome": "None", "incomeBeforeTax": "-1615836", "interestExpense": "52224", "operatingIncome": "-1859985", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14649", "reportedCurrency": "USD", "netInterestIncome": "-52224", "nonInterestIncome": "None", "operatingExpenses": "2074575", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6322269", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138665", "sellingGeneralAndAdministrative": "2042623", "netIncomeFromContinuingOperations": "-1630485" }, "balance": { "goodwill": "None", "inventory": "36573", "commonStock": "946", "currentDebt": "None", "investments": "None", "totalAssets": "5835115", "longTermDebt": "2413892", "shortTermDebt": "1958341", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2813042", "totalLiabilities": "8153755", "otherCurrentAssets": "None", "totalCurrentAssets": "1123675", "currentLongTermDebt": "1743347", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4711440", "currentAccountsPayable": "1598334", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6466984", "totalShareholderEquity": "-2318640", "capitalLeaseObligations": "2309745", "otherCurrentLiabilities": "88437", "totalCurrentLiabilities": "3645112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4508643", "cashAndShortTermInvestments": "1087102", "commonStockSharesOutstanding": "53380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1087102", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1630485", "profitLoss": "None", "dividendPayout": "696575", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20837", "operatingCashflow": "194143", "capitalExpenditures": "896615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1789574", "cashflowFromInvestment": "-896615", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "696575", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6536859, "cost_of_revenue": 6322269, "gross_profit": 214590, "research_and_development": null, "selling_general_admin": 2042623, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1563608, "depreciation_amortisation": 138665, "ebitda": -1424943, "interest_expense": 52224, "interest_income": null, "other_non_operating": null, "pretax_income": -1615836, "tax_provision": 14649, "effective_tax_rate": null, "net_income": -1630485, "net_income_continuing_ops": -1630485, "net_income_to_common": -1630485, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1087102, "short_term_investments": null, "net_receivables": null, "inventory": 36573, "other_current_assets": null, "total_current_assets": 1123675, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4711440, "total_assets": 5835115, "short_term_debt": 1958341, "accounts_payable": 1598334, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3645112, "long_term_debt": 2413892, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4508643, "total_liabilities": 8153755, "total_debt": 4372233, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2813042, "total_equity": -2318640, "shares_outstanding": 53380000, "operating_cash_flow": 194143, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 896615, "acquisitions": null, "other_investing": null, "investing_cash_flow": -896615, "dividends_paid": 696575, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1789574, "free_cash_flow": 1090758, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1563608", "ebitda": "-1424943", "netIncome": "-1630485", "grossProfit": "214590", "depreciation": "None", "totalRevenue": "6536859", "costOfRevenue": "6322269", "interestIncome": "None", "incomeBeforeTax": "-1615836", "interestExpense": "52224", "operatingIncome": "-1859985", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "14649", "reportedCurrency": "USD", "netInterestIncome": "-52224", "nonInterestIncome": "None", "operatingExpenses": "2074575", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6322269", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138665", "sellingGeneralAndAdministrative": "2042623", "netIncomeFromContinuingOperations": "-1630485" }, "balance": { "goodwill": "None", "inventory": "36573", "commonStock": "946", "currentDebt": "None", "investments": "None", "totalAssets": "5835115", "longTermDebt": "2413892", "shortTermDebt": "1958341", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2813042", "totalLiabilities": "8153755", "otherCurrentAssets": "None", "totalCurrentAssets": "1123675", "currentLongTermDebt": "1743347", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4711440", "currentAccountsPayable": "1598334", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6466984", "totalShareholderEquity": "-2318640", "capitalLeaseObligations": "2309745", "otherCurrentLiabilities": "88437", "totalCurrentLiabilities": "3645112", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4508643", "cashAndShortTermInvestments": "1087102", "commonStockSharesOutstanding": "53380000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1087102", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1630485", "profitLoss": "None", "dividendPayout": "696575", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-20837", "operatingCashflow": "194143", "capitalExpenditures": "896615", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1789574", "cashflowFromInvestment": "-896615", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "696575", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138665", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3170925, "cost_of_revenue": 3198009, "gross_profit": -27083, "ebit": -386177, "ebitda": -271699, "pretax_income": -437771, "tax_provision": 12357, "net_income": -450128, "net_income_to_common": -450128, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 15736, "total_assets": 3014423, "short_term_debt": 1512380, "long_term_debt": null, "total_debt": 1512380, "total_liabilities": 4385803, "total_equity": -1371380, "shares_outstanding": 5176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 133944, "capital_expenditure": 545235, "free_cash_flow": 679179, "dividends_paid": 665194, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198271, "ticker_id": 8873, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-386177", "ebitda": "-271699", "netIncome": "-450128", "grossProfit": "-27083", "depreciation": "None", "totalRevenue": "3170925", "costOfRevenue": "3198009", "interestIncome": "None", "incomeBeforeTax": "-437771", "interestExpense": "51590", "operatingIncome": "-435737", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12357", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "408653", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3198009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114478", "sellingGeneralAndAdministrative": "378599", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15736", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3014423", "longTermDebt": "None", "shortTermDebt": "1512380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1182557", "totalLiabilities": "4385803", "otherCurrentAssets": "None", "totalCurrentAssets": "15736", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2998687", "currentAccountsPayable": "169813", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4193253", "totalShareholderEquity": "-1371380", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22737", "totalCurrentLiabilities": "1704930", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2680873", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-450128", "profitLoss": "None", "dividendPayout": "665194", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-1661", "operatingCashflow": "133944", "capitalExpenditures": "545235", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "333174", "cashflowFromInvestment": "-545235", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "665194", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3170925, "cost_of_revenue": 3198009, "gross_profit": -27083, "research_and_development": null, "selling_general_admin": 378599, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -386177, "depreciation_amortisation": 114478, "ebitda": -271699, "interest_expense": 51590, "interest_income": null, "other_non_operating": null, "pretax_income": -437771, "tax_provision": 12357, "effective_tax_rate": null, "net_income": -450128, "net_income_continuing_ops": null, "net_income_to_common": -450128, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": 15736, "other_current_assets": null, "total_current_assets": 15736, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2998687, "total_assets": 3014423, "short_term_debt": 1512380, "accounts_payable": 169813, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1704930, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2680873, "total_liabilities": 4385803, "total_debt": 1512380, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1182557, "total_equity": -1371380, "shares_outstanding": 5176000, "operating_cash_flow": 133944, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 545235, "acquisitions": null, "other_investing": null, "investing_cash_flow": -545235, "dividends_paid": 665194, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 333174, "free_cash_flow": 679179, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-386177", "ebitda": "-271699", "netIncome": "-450128", "grossProfit": "-27083", "depreciation": "None", "totalRevenue": "3170925", "costOfRevenue": "3198009", "interestIncome": "None", "incomeBeforeTax": "-437771", "interestExpense": "51590", "operatingIncome": "-435737", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12357", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "408653", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3198009", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114478", "sellingGeneralAndAdministrative": "378599", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "15736", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3014423", "longTermDebt": "None", "shortTermDebt": "1512380", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-1182557", "totalLiabilities": "4385803", "otherCurrentAssets": "None", "totalCurrentAssets": "15736", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2998687", "currentAccountsPayable": "169813", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4193253", "totalShareholderEquity": "-1371380", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "22737", "totalCurrentLiabilities": "1704930", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2680873", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-450128", "profitLoss": "None", "dividendPayout": "665194", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "None", "changeInInventory": "-1661", "operatingCashflow": "133944", "capitalExpenditures": "545235", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "333174", "cashflowFromInvestment": "-545235", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "665194", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114478", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 4058739, "cost_of_revenue": 3601292, "gross_profit": 457447, "ebit": -47536, "ebitda": 54880, "pretax_income": -111568, "tax_provision": 22557, "net_income": -134125, "net_income_to_common": -134125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78117, "total_current_assets": 92192, "total_assets": 2134165, "short_term_debt": 650172, "long_term_debt": null, "total_debt": 650172, "total_liabilities": 2450223, "total_equity": -316058, "shares_outstanding": 5500000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 690613, "capital_expenditure": 52550, "free_cash_flow": 743163, "dividends_paid": 684396, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198275, "ticker_id": 8873, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-47536", "ebitda": "54880", "netIncome": "-134125", "grossProfit": "457447", "depreciation": "None", "totalRevenue": "4058739", "costOfRevenue": "3601292", "interestIncome": "None", "incomeBeforeTax": "-111568", "interestExpense": "64036", "operatingIncome": "-64466", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22557", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "521913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3601292", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102416", "sellingGeneralAndAdministrative": "501192", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14075", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2134165", "longTermDebt": "None", "shortTermDebt": "650172", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-732429", "totalLiabilities": "2450223", "otherCurrentAssets": "None", "totalCurrentAssets": "92192", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041973", "currentAccountsPayable": "212385", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2214620", "totalShareholderEquity": "-316058", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23218", "totalCurrentLiabilities": "885775", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1564448", "cashAndShortTermInvestments": "78117", "commonStockSharesOutstanding": "5500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134125", "profitLoss": "None", "dividendPayout": "684396", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "20757", "operatingCashflow": "690613", "capitalExpenditures": "52550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624329", "cashflowFromInvestment": "-52550", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "684396", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20721", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4058739, "cost_of_revenue": 3601292, "gross_profit": 457447, "research_and_development": null, "selling_general_admin": 501192, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -47536, "depreciation_amortisation": 102416, "ebitda": 54880, "interest_expense": 64036, "interest_income": null, "other_non_operating": null, "pretax_income": -111568, "tax_provision": 22557, "effective_tax_rate": null, "net_income": -134125, "net_income_continuing_ops": null, "net_income_to_common": -134125, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78117, "short_term_investments": null, "net_receivables": null, "inventory": 14075, "other_current_assets": null, "total_current_assets": 92192, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2041973, "total_assets": 2134165, "short_term_debt": 650172, "accounts_payable": 212385, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885775, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1564448, "total_liabilities": 2450223, "total_debt": 650172, "preferred_stock": null, "minority_interest": null, "retained_earnings": -732429, "total_equity": -316058, "shares_outstanding": 5500000, "operating_cash_flow": 690613, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52550, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52550, "dividends_paid": 684396, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -624329, "free_cash_flow": 743163, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-47536", "ebitda": "54880", "netIncome": "-134125", "grossProfit": "457447", "depreciation": "None", "totalRevenue": "4058739", "costOfRevenue": "3601292", "interestIncome": "None", "incomeBeforeTax": "-111568", "interestExpense": "64036", "operatingIncome": "-64466", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "22557", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "521913", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3601292", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102416", "sellingGeneralAndAdministrative": "501192", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "14075", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "2134165", "longTermDebt": "None", "shortTermDebt": "650172", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-732429", "totalLiabilities": "2450223", "otherCurrentAssets": "None", "totalCurrentAssets": "92192", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2041973", "currentAccountsPayable": "212385", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2214620", "totalShareholderEquity": "-316058", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23218", "totalCurrentLiabilities": "885775", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1564448", "cashAndShortTermInvestments": "78117", "commonStockSharesOutstanding": "5500000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "78117", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134125", "profitLoss": "None", "dividendPayout": "684396", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "20757", "operatingCashflow": "690613", "capitalExpenditures": "52550", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-624329", "cashflowFromInvestment": "-52550", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "684396", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20721", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3688940, "cost_of_revenue": 4100214, "gross_profit": -411274, "ebit": -1109450, "ebitda": -857892, "pretax_income": -1203971, "tax_provision": null, "net_income": -1203971, "net_income_to_common": -1203971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1326539, "total_current_assets": 3059566, "total_assets": 19067410, "short_term_debt": 3348001, "long_term_debt": 2550247, "total_debt": 5898248, "total_liabilities": 14379793, "total_equity": 4687617, "shares_outstanding": 5958396, "goodwill_and_intangibles": 2463592 }, "cash_flow": { "operating_cash_flow": -898807, "capital_expenditure": 217457, "free_cash_flow": -681350, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198249, "ticker_id": 8873, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1109450", "ebitda": "-857892", "netIncome": "-1203971", "grossProfit": "-411274", "depreciation": "None", "totalRevenue": "3688940", "costOfRevenue": "4100214", "interestIncome": "None", "incomeBeforeTax": "-1203971", "interestExpense": "94521", "operatingIncome": "-1702573", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-94521", "nonInterestIncome": "None", "operatingExpenses": "1291299", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4100214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251558", "sellingGeneralAndAdministrative": "1266153", "netIncomeFromContinuingOperations": "-1203971" }, "balance": { "goodwill": "1985645", "inventory": "231461", "commonStock": "260", "currentDebt": "None", "investments": "None", "totalAssets": "19067410", "longTermDebt": "2550247", "shortTermDebt": "3348001", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "477947", "reportedCurrency": "USD", "retainedEarnings": "-14652424", "totalLiabilities": "14379793", "otherCurrentAssets": "1400000", "totalCurrentAssets": "3059566", "currentLongTermDebt": "2263746", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "1501566", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16007844", "currentAccountsPayable": "967741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12370495", "totalShareholderEquity": "4687617", "capitalLeaseObligations": "7556502", "otherCurrentLiabilities": "1041557", "totalCurrentLiabilities": "5357299", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9022494", "cashAndShortTermInvestments": "1326539", "commonStockSharesOutstanding": "5958396", "intangibleAssetsExcludingGoodwill": "477947", "cashAndCashEquivalentsAtCarryingValue": "1326539", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1203971", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-88280", "operatingCashflow": "-898807", "capitalExpenditures": "217457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545895", "cashflowFromInvestment": "-2717457", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3688940, "cost_of_revenue": 4100214, "gross_profit": -411274, "research_and_development": null, "selling_general_admin": 1266153, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1109450, "depreciation_amortisation": 251558, "ebitda": -857892, "interest_expense": 94521, "interest_income": null, "other_non_operating": null, "pretax_income": -1203971, "tax_provision": null, "effective_tax_rate": null, "net_income": -1203971, "net_income_continuing_ops": -1203971, "net_income_to_common": -1203971, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1326539, "short_term_investments": null, "net_receivables": 1501566, "inventory": 231461, "other_current_assets": null, "total_current_assets": 3059566, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 477947, "goodwill_and_intangibles": 2463592, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16007844, "total_assets": 19067410, "short_term_debt": 3348001, "accounts_payable": 967741, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5357299, "long_term_debt": 2550247, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9022494, "total_liabilities": 14379793, "total_debt": 5898248, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14652424, "total_equity": 4687617, "shares_outstanding": 5958396, "operating_cash_flow": -898807, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 217457, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2717457, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1545895, "free_cash_flow": -681350, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1109450", "ebitda": "-857892", "netIncome": "-1203971", "grossProfit": "-411274", "depreciation": "None", "totalRevenue": "3688940", "costOfRevenue": "4100214", "interestIncome": "None", "incomeBeforeTax": "-1203971", "interestExpense": "94521", "operatingIncome": "-1702573", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-94521", "nonInterestIncome": "None", "operatingExpenses": "1291299", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4100214", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251558", "sellingGeneralAndAdministrative": "1266153", "netIncomeFromContinuingOperations": "-1203971" }, "balance": { "goodwill": "1985645", "inventory": "231461", "commonStock": "260", "currentDebt": "None", "investments": "None", "totalAssets": "19067410", "longTermDebt": "2550247", "shortTermDebt": "3348001", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "477947", "reportedCurrency": "USD", "retainedEarnings": "-14652424", "totalLiabilities": "14379793", "otherCurrentAssets": "1400000", "totalCurrentAssets": "3059566", "currentLongTermDebt": "2263746", "longTermInvestments": "1100000", "shortTermInvestments": "None", "currentNetReceivables": "1501566", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16007844", "currentAccountsPayable": "967741", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12370495", "totalShareholderEquity": "4687617", "capitalLeaseObligations": "7556502", "otherCurrentLiabilities": "1041557", "totalCurrentLiabilities": "5357299", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "9022494", "cashAndShortTermInvestments": "1326539", "commonStockSharesOutstanding": "5958396", "intangibleAssetsExcludingGoodwill": "477947", "cashAndCashEquivalentsAtCarryingValue": "1326539", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1203971", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-88280", "operatingCashflow": "-898807", "capitalExpenditures": "217457", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1545895", "cashflowFromInvestment": "-2717457", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "251558", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3511789, "cost_of_revenue": 3417288, "gross_profit": 94501, "ebit": -1066614, "ebitda": -826291, "pretax_income": -1407961, "tax_provision": 16925, "net_income": -1424886, "net_income_to_common": -1424886, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3396908, "total_current_assets": 3597828, "total_assets": 18986340, "short_term_debt": 3522478, "long_term_debt": 2565687, "total_debt": 6088165, "total_liabilities": 14841837, "total_equity": 4144503, "shares_outstanding": 5958396, "goodwill_and_intangibles": 2463592 }, "cash_flow": { "operating_cash_flow": -863204, "capital_expenditure": 32622, "free_cash_flow": -830582, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198250, "ticker_id": 8873, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1066614", "ebitda": "-826291", "netIncome": "-1424886", "grossProfit": "94501", "depreciation": "None", "totalRevenue": "3511789", "costOfRevenue": "3417288", "interestIncome": "None", "incomeBeforeTax": "-1407961", "interestExpense": "341347", "operatingIncome": "-1273597", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16925", "reportedCurrency": "USD", "netInterestIncome": "-341347", "nonInterestIncome": "None", "operatingExpenses": "1368098", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3417288", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240323", "sellingGeneralAndAdministrative": "1307311", "netIncomeFromContinuingOperations": "-1424886" }, "balance": { "goodwill": "1985645", "inventory": "143181", "commonStock": "162", "currentDebt": "None", "investments": "None", "totalAssets": "18986340", "longTermDebt": "2565687", "shortTermDebt": "3522478", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "477947", "reportedCurrency": "USD", "retainedEarnings": "-13431528", "totalLiabilities": "14841837", "otherCurrentAssets": "None", "totalCurrentAssets": "3597828", "currentLongTermDebt": "2461254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15388512", "currentAccountsPayable": "959637", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840633", "totalShareholderEquity": "4144503", "capitalLeaseObligations": "7813692", "otherCurrentLiabilities": "1041557", "totalCurrentLiabilities": "5523672", "otherNonCurrentLiabilities": "10", "totalNonCurrentLiabilities": "9318165", "cashAndShortTermInvestments": "3396908", "commonStockSharesOutstanding": "5958396", "intangibleAssetsExcludingGoodwill": "477947", "cashAndCashEquivalentsAtCarryingValue": "3396908", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1424886", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3759", "operatingCashflow": "-863204", "capitalExpenditures": "32622", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3051698", "cashflowFromInvestment": "-32622", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227047", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3511789, "cost_of_revenue": 3417288, "gross_profit": 94501, "research_and_development": null, "selling_general_admin": 1307311, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1066614, "depreciation_amortisation": 240323, "ebitda": -826291, "interest_expense": 341347, "interest_income": null, "other_non_operating": null, "pretax_income": -1407961, "tax_provision": 16925, "effective_tax_rate": null, "net_income": -1424886, "net_income_continuing_ops": -1424886, "net_income_to_common": -1424886, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3396908, "short_term_investments": null, "net_receivables": 57739, "inventory": 143181, "other_current_assets": null, "total_current_assets": 3597828, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 477947, "goodwill_and_intangibles": 2463592, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15388512, "total_assets": 18986340, "short_term_debt": 3522478, "accounts_payable": 959637, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5523672, "long_term_debt": 2565687, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9318165, "total_liabilities": 14841837, "total_debt": 6088165, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13431528, "total_equity": 4144503, "shares_outstanding": 5958396, "operating_cash_flow": -863204, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32622, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32622, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3051698, "free_cash_flow": -830582, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1066614", "ebitda": "-826291", "netIncome": "-1424886", "grossProfit": "94501", "depreciation": "None", "totalRevenue": "3511789", "costOfRevenue": "3417288", "interestIncome": "None", "incomeBeforeTax": "-1407961", "interestExpense": "341347", "operatingIncome": "-1273597", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16925", "reportedCurrency": "USD", "netInterestIncome": "-341347", "nonInterestIncome": "None", "operatingExpenses": "1368098", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3417288", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "240323", "sellingGeneralAndAdministrative": "1307311", "netIncomeFromContinuingOperations": "-1424886" }, "balance": { "goodwill": "1985645", "inventory": "143181", "commonStock": "162", "currentDebt": "None", "investments": "None", "totalAssets": "18986340", "longTermDebt": "2565687", "shortTermDebt": "3522478", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "477947", "reportedCurrency": "USD", "retainedEarnings": "-13431528", "totalLiabilities": "14841837", "otherCurrentAssets": "None", "totalCurrentAssets": "3597828", "currentLongTermDebt": "2461254", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57739", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15388512", "currentAccountsPayable": "959637", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12840633", "totalShareholderEquity": "4144503", "capitalLeaseObligations": "7813692", "otherCurrentLiabilities": "1041557", "totalCurrentLiabilities": "5523672", "otherNonCurrentLiabilities": "10", "totalNonCurrentLiabilities": "9318165", "cashAndShortTermInvestments": "3396908", "commonStockSharesOutstanding": "5958396", "intangibleAssetsExcludingGoodwill": "477947", "cashAndCashEquivalentsAtCarryingValue": "3396908", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1424886", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3759", "operatingCashflow": "-863204", "capitalExpenditures": "32622", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3051698", "cashflowFromInvestment": "-32622", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227047", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3686607, "cost_of_revenue": 2576302, "gross_profit": 1110305, "ebit": 579694, "ebitda": 818587, "pretax_income": 538068, "tax_provision": 800, "net_income": 537268, "net_income_to_common": 537268, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1241036, "total_current_assets": 1464568, "total_assets": 17573266, "short_term_debt": 4119476, "long_term_debt": 3952101, "total_debt": 8071577, "total_liabilities": 17317867, "total_equity": 255399, "shares_outstanding": 5383024, "goodwill_and_intangibles": 2476868 }, "cash_flow": { "operating_cash_flow": -289495, "capital_expenditure": 324485, "free_cash_flow": 34990, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198251, "ticker_id": 8873, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "579694", "ebitda": "818587", "netIncome": "537268", "grossProfit": "1110305", "depreciation": "None", "totalRevenue": "3686607", "costOfRevenue": "2576302", "interestIncome": "None", "incomeBeforeTax": "538068", "interestExpense": "41626", "operatingIncome": "213280", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-41626", "nonInterestIncome": "None", "operatingExpenses": "897025", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2576302", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238893", "sellingGeneralAndAdministrative": "877921", "netIncomeFromContinuingOperations": "537268" }, "balance": { "goodwill": "1985645", "inventory": "139422", "commonStock": "140", "currentDebt": "None", "investments": "None", "totalAssets": "17573266", "longTermDebt": "3952101", "shortTermDebt": "4119476", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "491223", "reportedCurrency": "USD", "retainedEarnings": "-12006642", "totalLiabilities": "17317867", "otherCurrentAssets": "None", "totalCurrentAssets": "1464568", "currentLongTermDebt": "3144266", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84110", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16108698", "currentAccountsPayable": "843322", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15396254", "totalShareholderEquity": "255399", "capitalLeaseObligations": "8299887", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "6041089", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11276778", "cashAndShortTermInvestments": "1241036", "commonStockSharesOutstanding": "5383024", "intangibleAssetsExcludingGoodwill": "491223", "cashAndCashEquivalentsAtCarryingValue": "1241036", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537268", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49960", "operatingCashflow": "-289495", "capitalExpenditures": "324485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142952", "cashflowFromInvestment": "-324485", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238893", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3686607, "cost_of_revenue": 2576302, "gross_profit": 1110305, "research_and_development": null, "selling_general_admin": 877921, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 579694, "depreciation_amortisation": 238893, "ebitda": 818587, "interest_expense": 41626, "interest_income": null, "other_non_operating": null, "pretax_income": 538068, "tax_provision": 800, "effective_tax_rate": null, "net_income": 537268, "net_income_continuing_ops": 537268, "net_income_to_common": 537268, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1241036, "short_term_investments": null, "net_receivables": 84110, "inventory": 139422, "other_current_assets": null, "total_current_assets": 1464568, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 491223, "goodwill_and_intangibles": 2476868, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 16108698, "total_assets": 17573266, "short_term_debt": 4119476, "accounts_payable": 843322, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6041089, "long_term_debt": 3952101, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11276778, "total_liabilities": 17317867, "total_debt": 8071577, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12006642, "total_equity": 255399, "shares_outstanding": 5383024, "operating_cash_flow": -289495, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 324485, "acquisitions": null, "other_investing": null, "investing_cash_flow": -324485, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142952, "free_cash_flow": 34990, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "579694", "ebitda": "818587", "netIncome": "537268", "grossProfit": "1110305", "depreciation": "None", "totalRevenue": "3686607", "costOfRevenue": "2576302", "interestIncome": "None", "incomeBeforeTax": "538068", "interestExpense": "41626", "operatingIncome": "213280", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "800", "reportedCurrency": "USD", "netInterestIncome": "-41626", "nonInterestIncome": "None", "operatingExpenses": "897025", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2576302", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238893", "sellingGeneralAndAdministrative": "877921", "netIncomeFromContinuingOperations": "537268" }, "balance": { "goodwill": "1985645", "inventory": "139422", "commonStock": "140", "currentDebt": "None", "investments": "None", "totalAssets": "17573266", "longTermDebt": "3952101", "shortTermDebt": "4119476", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "491223", "reportedCurrency": "USD", "retainedEarnings": "-12006642", "totalLiabilities": "17317867", "otherCurrentAssets": "None", "totalCurrentAssets": "1464568", "currentLongTermDebt": "3144266", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84110", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "16108698", "currentAccountsPayable": "843322", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15396254", "totalShareholderEquity": "255399", "capitalLeaseObligations": "8299887", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "6041089", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11276778", "cashAndShortTermInvestments": "1241036", "commonStockSharesOutstanding": "5383024", "intangibleAssetsExcludingGoodwill": "491223", "cashAndCashEquivalentsAtCarryingValue": "1241036", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "537268", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-49960", "operatingCashflow": "-289495", "capitalExpenditures": "324485", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142952", "cashflowFromInvestment": "-324485", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "238893", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3015525, "cost_of_revenue": 3056588, "gross_profit": -41063, "ebit": -1049045, "ebitda": -789395, "pretax_income": -1210517, "tax_provision": 11599, "net_income": -1222116, "net_income_to_common": -1222116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1712064, "total_current_assets": 1837923, "total_assets": 17312076, "short_term_debt": 3971909, "long_term_debt": 5046220, "total_debt": 9018129, "total_liabilities": 17711882, "total_equity": -399806, "shares_outstanding": 5374148, "goodwill_and_intangibles": 2490144 }, "cash_flow": { "operating_cash_flow": 543261, "capital_expenditure": 38401, "free_cash_flow": 581662, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198253, "ticker_id": 8873, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1049045", "ebitda": "-789395", "netIncome": "-1222116", "grossProfit": "-41063", "depreciation": "None", "totalRevenue": "3015525", "costOfRevenue": "3056588", "interestIncome": "None", "incomeBeforeTax": "-1210517", "interestExpense": "161472", "operatingIncome": "-1049045", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11599", "reportedCurrency": "USD", "netInterestIncome": "-161472", "nonInterestIncome": "None", "operatingExpenses": "1007982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3056588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259650", "sellingGeneralAndAdministrative": "935591", "netIncomeFromContinuingOperations": "-1222116" }, "balance": { "goodwill": "1985645", "inventory": "89462", "commonStock": "135", "currentDebt": "None", "investments": "None", "totalAssets": "17312076", "longTermDebt": "5046220", "shortTermDebt": "3971909", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "504499", "reportedCurrency": "USD", "retainedEarnings": "-12543910", "totalLiabilities": "17711882", "otherCurrentAssets": "None", "totalCurrentAssets": "1837923", "currentLongTermDebt": "3063218", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36397", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15474153", "currentAccountsPayable": "844857", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15788734", "totalShareholderEquity": "-399806", "capitalLeaseObligations": "7679296", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "5895057", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11816825", "cashAndShortTermInvestments": "1712064", "commonStockSharesOutstanding": "5374148", "intangibleAssetsExcludingGoodwill": "504499", "cashAndCashEquivalentsAtCarryingValue": "1712064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1222116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "22076", "operatingCashflow": "543261", "capitalExpenditures": "38401", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13030", "cashflowFromInvestment": "-38401", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3015525, "cost_of_revenue": 3056588, "gross_profit": -41063, "research_and_development": null, "selling_general_admin": 935591, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1049045, "depreciation_amortisation": 259650, "ebitda": -789395, "interest_expense": 161472, "interest_income": null, "other_non_operating": null, "pretax_income": -1210517, "tax_provision": 11599, "effective_tax_rate": null, "net_income": -1222116, "net_income_continuing_ops": -1222116, "net_income_to_common": -1222116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1712064, "short_term_investments": null, "net_receivables": 36397, "inventory": 89462, "other_current_assets": null, "total_current_assets": 1837923, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 504499, "goodwill_and_intangibles": 2490144, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15474153, "total_assets": 17312076, "short_term_debt": 3971909, "accounts_payable": 844857, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5895057, "long_term_debt": 5046220, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11816825, "total_liabilities": 17711882, "total_debt": 9018129, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12543910, "total_equity": -399806, "shares_outstanding": 5374148, "operating_cash_flow": 543261, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38401, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38401, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13030, "free_cash_flow": 581662, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1049045", "ebitda": "-789395", "netIncome": "-1222116", "grossProfit": "-41063", "depreciation": "None", "totalRevenue": "3015525", "costOfRevenue": "3056588", "interestIncome": "None", "incomeBeforeTax": "-1210517", "interestExpense": "161472", "operatingIncome": "-1049045", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11599", "reportedCurrency": "USD", "netInterestIncome": "-161472", "nonInterestIncome": "None", "operatingExpenses": "1007982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3056588", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259650", "sellingGeneralAndAdministrative": "935591", "netIncomeFromContinuingOperations": "-1222116" }, "balance": { "goodwill": "1985645", "inventory": "89462", "commonStock": "135", "currentDebt": "None", "investments": "None", "totalAssets": "17312076", "longTermDebt": "5046220", "shortTermDebt": "3971909", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "504499", "reportedCurrency": "USD", "retainedEarnings": "-12543910", "totalLiabilities": "17711882", "otherCurrentAssets": "None", "totalCurrentAssets": "1837923", "currentLongTermDebt": "3063218", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36397", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15474153", "currentAccountsPayable": "844857", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15788734", "totalShareholderEquity": "-399806", "capitalLeaseObligations": "7679296", "otherCurrentLiabilities": "1078291", "totalCurrentLiabilities": "5895057", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11816825", "cashAndShortTermInvestments": "1712064", "commonStockSharesOutstanding": "5374148", "intangibleAssetsExcludingGoodwill": "504499", "cashAndCashEquivalentsAtCarryingValue": "1712064", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1222116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "22076", "operatingCashflow": "543261", "capitalExpenditures": "38401", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13030", "cashflowFromInvestment": "-38401", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259650", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 3325396, "cost_of_revenue": 3102735, "gross_profit": 222661, "ebit": -935167, "ebitda": -742246, "pretax_income": -1082978, "tax_provision": 21838, "net_income": -1104816, "net_income_to_common": -1104816, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1194174, "total_current_assets": 1414060, "total_assets": 17130425, "short_term_debt": 3899095, "long_term_debt": 4552647, "total_debt": 8451742, "total_liabilities": 16393818, "total_equity": 736607, "shares_outstanding": 5368420, "goodwill_and_intangibles": 2503420 }, "cash_flow": { "operating_cash_flow": 994654, "capital_expenditure": 41999, "free_cash_flow": 1036653, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198254, "ticker_id": 8873, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-935167", "ebitda": "-742246", "netIncome": "-1104816", "grossProfit": "222661", "depreciation": "None", "totalRevenue": "3325396", "costOfRevenue": "3102735", "interestIncome": "None", "incomeBeforeTax": "-1082978", "interestExpense": "147808", "operatingIncome": "-947377", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21838", "reportedCurrency": "USD", "netInterestIncome": "-147808", "nonInterestIncome": "None", "operatingExpenses": "1170038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3102735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192921", "sellingGeneralAndAdministrative": "1145378", "netIncomeFromContinuingOperations": "-1082978" }, "balance": { "goodwill": "1985645", "inventory": "111538", "commonStock": "134", "currentDebt": "None", "investments": "None", "totalAssets": "17130425", "longTermDebt": "4552647", "shortTermDebt": "3899095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "517775", "reportedCurrency": "USD", "retainedEarnings": "-11321794", "totalLiabilities": "16393818", "otherCurrentAssets": "None", "totalCurrentAssets": "1414060", "currentLongTermDebt": "3016468", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108348", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15716365", "currentAccountsPayable": "868641", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15459477", "totalShareholderEquity": "736607", "capitalLeaseObligations": "7890362", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "4833436", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11560382", "cashAndShortTermInvestments": "1194174", "commonStockSharesOutstanding": "5368420", "intangibleAssetsExcludingGoodwill": "517775", "cashAndCashEquivalentsAtCarryingValue": "1194174", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1104816", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-21602", "operatingCashflow": "994654", "capitalExpenditures": "41999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "685781", "cashflowFromInvestment": "-1841999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192921", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3325396, "cost_of_revenue": 3102735, "gross_profit": 222661, "research_and_development": null, "selling_general_admin": 1145378, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -935167, "depreciation_amortisation": 192921, "ebitda": -742246, "interest_expense": 147808, "interest_income": null, "other_non_operating": null, "pretax_income": -1082978, "tax_provision": 21838, "effective_tax_rate": null, "net_income": -1104816, "net_income_continuing_ops": -1082978, "net_income_to_common": -1104816, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1194174, "short_term_investments": null, "net_receivables": 108348, "inventory": 111538, "other_current_assets": null, "total_current_assets": 1414060, "net_ppe": null, "goodwill": 1985645, "intangible_assets": 517775, "goodwill_and_intangibles": 2503420, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15716365, "total_assets": 17130425, "short_term_debt": 3899095, "accounts_payable": 868641, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4833436, "long_term_debt": 4552647, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11560382, "total_liabilities": 16393818, "total_debt": 8451742, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11321794, "total_equity": 736607, "shares_outstanding": 5368420, "operating_cash_flow": 994654, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1841999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 685781, "free_cash_flow": 1036653, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-935167", "ebitda": "-742246", "netIncome": "-1104816", "grossProfit": "222661", "depreciation": "None", "totalRevenue": "3325396", "costOfRevenue": "3102735", "interestIncome": "None", "incomeBeforeTax": "-1082978", "interestExpense": "147808", "operatingIncome": "-947377", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21838", "reportedCurrency": "USD", "netInterestIncome": "-147808", "nonInterestIncome": "None", "operatingExpenses": "1170038", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3102735", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "192921", "sellingGeneralAndAdministrative": "1145378", "netIncomeFromContinuingOperations": "-1082978" }, "balance": { "goodwill": "1985645", "inventory": "111538", "commonStock": "134", "currentDebt": "None", "investments": "None", "totalAssets": "17130425", "longTermDebt": "4552647", "shortTermDebt": "3899095", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "517775", "reportedCurrency": "USD", "retainedEarnings": "-11321794", "totalLiabilities": "16393818", "otherCurrentAssets": "None", "totalCurrentAssets": "1414060", "currentLongTermDebt": "3016468", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108348", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15716365", "currentAccountsPayable": "868641", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15459477", "totalShareholderEquity": "736607", "capitalLeaseObligations": "7890362", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "4833436", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11560382", "cashAndShortTermInvestments": "1194174", "commonStockSharesOutstanding": "5368420", "intangibleAssetsExcludingGoodwill": "517775", "cashAndCashEquivalentsAtCarryingValue": "1194174", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1104816", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-21602", "operatingCashflow": "994654", "capitalExpenditures": "41999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "685781", "cashflowFromInvestment": "-1841999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "192921", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 2500350, "cost_of_revenue": 2282225, "gross_profit": 218125, "ebit": 59450, "ebitda": 208611, "pretax_income": 28176, "tax_provision": 19579, "net_income": 8597, "net_income_to_common": 8597, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1462326, "total_current_assets": 1535349, "total_assets": 13019364, "short_term_debt": 2555549, "long_term_debt": null, "total_debt": 2555549, "total_liabilities": 10365885, "total_equity": 2653479, "shares_outstanding": 5736352, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1280339, "capital_expenditure": 132019, "free_cash_flow": -1148320, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198255, "ticker_id": 8873, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59450", "ebitda": "208611", "netIncome": "8597", "grossProfit": "218125", "depreciation": "None", "totalRevenue": "2500350", "costOfRevenue": "2282225", "interestIncome": "None", "incomeBeforeTax": "28176", "interestExpense": "31276", "operatingIncome": "-658544", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19579", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "876669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2282225", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149161", "sellingGeneralAndAdministrative": "842390", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "73023", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "13019364", "longTermDebt": "None", "shortTermDebt": "2555549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9340773", "totalLiabilities": "10365885", "otherCurrentAssets": "None", "totalCurrentAssets": "1535349", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11484015", "currentAccountsPayable": "647811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9652374", "totalShareholderEquity": "2653479", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "3269060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7096825", "cashAndShortTermInvestments": "1462326", "commonStockSharesOutstanding": "5736352", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1462326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8597", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-12514", "operatingCashflow": "-1280339", "capitalExpenditures": "132019", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "719627", "cashflowFromInvestment": "-132019", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149161", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2500350, "cost_of_revenue": 2282225, "gross_profit": 218125, "research_and_development": null, "selling_general_admin": 842390, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59450, "depreciation_amortisation": 149161, "ebitda": 208611, "interest_expense": 31276, "interest_income": null, "other_non_operating": null, "pretax_income": 28176, "tax_provision": 19579, "effective_tax_rate": null, "net_income": 8597, "net_income_continuing_ops": null, "net_income_to_common": 8597, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1462326, "short_term_investments": null, "net_receivables": null, "inventory": 73023, "other_current_assets": null, "total_current_assets": 1535349, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11484015, "total_assets": 13019364, "short_term_debt": 2555549, "accounts_payable": 647811, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3269060, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7096825, "total_liabilities": 10365885, "total_debt": 2555549, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9340773, "total_equity": 2653479, "shares_outstanding": 5736352, "operating_cash_flow": -1280339, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132019, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132019, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 719627, "free_cash_flow": -1148320, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59450", "ebitda": "208611", "netIncome": "8597", "grossProfit": "218125", "depreciation": "None", "totalRevenue": "2500350", "costOfRevenue": "2282225", "interestIncome": "None", "incomeBeforeTax": "28176", "interestExpense": "31276", "operatingIncome": "-658544", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "19579", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "876669", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2282225", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149161", "sellingGeneralAndAdministrative": "842390", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "73023", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "13019364", "longTermDebt": "None", "shortTermDebt": "2555549", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9340773", "totalLiabilities": "10365885", "otherCurrentAssets": "None", "totalCurrentAssets": "1535349", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11484015", "currentAccountsPayable": "647811", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9652374", "totalShareholderEquity": "2653479", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "3269060", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "7096825", "cashAndShortTermInvestments": "1462326", "commonStockSharesOutstanding": "5736352", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1462326", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8597", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "None", "changeInInventory": "-12514", "operatingCashflow": "-1280339", "capitalExpenditures": "132019", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "719627", "cashflowFromInvestment": "-132019", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149161", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 2025386, "cost_of_revenue": 2243325, "gross_profit": -217939, "ebit": -814818, "ebitda": -670117, "pretax_income": -862863, "tax_provision": 22080, "net_income": -884943, "net_income_to_common": -884943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2525392, "total_current_assets": 2585901, "total_assets": 13148886, "short_term_debt": 1514398, "long_term_debt": null, "total_debt": 1514398, "total_liabilities": 10560004, "total_equity": 2588882, "shares_outstanding": 5176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -763057, "capital_expenditure": 298335, "free_cash_flow": -464722, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198257, "ticker_id": 8873, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-814818", "ebitda": "-670117", "netIncome": "-884943", "grossProfit": "-217939", "depreciation": "None", "totalRevenue": "2025386", "costOfRevenue": "2243325", "interestIncome": "None", "incomeBeforeTax": "-862863", "interestExpense": "48049", "operatingIncome": "-822598", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22080", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "604659", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2243325", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144701", "sellingGeneralAndAdministrative": "477732", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "60509", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "13148886", "longTermDebt": "None", "shortTermDebt": "1514398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9349370", "totalLiabilities": "10560004", "otherCurrentAssets": "None", "totalCurrentAssets": "2585901", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10562985", "currentAccountsPayable": "666563", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9827741", "totalShareholderEquity": "2588882", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "2246661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8313343", "cashAndShortTermInvestments": "2525392", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525392", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-884943", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-9448", "operatingCashflow": "-763057", "capitalExpenditures": "298335", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236347", "cashflowFromInvestment": "-298335", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144701", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2025386, "cost_of_revenue": 2243325, "gross_profit": -217939, "research_and_development": null, "selling_general_admin": 477732, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -814818, "depreciation_amortisation": 144701, "ebitda": -670117, "interest_expense": 48049, "interest_income": null, "other_non_operating": null, "pretax_income": -862863, "tax_provision": 22080, "effective_tax_rate": null, "net_income": -884943, "net_income_continuing_ops": null, "net_income_to_common": -884943, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2525392, "short_term_investments": null, "net_receivables": null, "inventory": 60509, "other_current_assets": null, "total_current_assets": 2585901, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10562985, "total_assets": 13148886, "short_term_debt": 1514398, "accounts_payable": 666563, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2246661, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8313343, "total_liabilities": 10560004, "total_debt": 1514398, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9349370, "total_equity": 2588882, "shares_outstanding": 5176000, "operating_cash_flow": -763057, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 298335, "acquisitions": null, "other_investing": null, "investing_cash_flow": -298335, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 236347, "free_cash_flow": -464722, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-814818", "ebitda": "-670117", "netIncome": "-884943", "grossProfit": "-217939", "depreciation": "None", "totalRevenue": "2025386", "costOfRevenue": "2243325", "interestIncome": "None", "incomeBeforeTax": "-862863", "interestExpense": "48049", "operatingIncome": "-822598", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "22080", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "604659", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2243325", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144701", "sellingGeneralAndAdministrative": "477732", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "60509", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "13148886", "longTermDebt": "None", "shortTermDebt": "1514398", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-9349370", "totalLiabilities": "10560004", "otherCurrentAssets": "None", "totalCurrentAssets": "2585901", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10562985", "currentAccountsPayable": "666563", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9827741", "totalShareholderEquity": "2588882", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65700", "totalCurrentLiabilities": "2246661", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8313343", "cashAndShortTermInvestments": "2525392", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2525392", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-884943", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "None", "changeInInventory": "-9448", "operatingCashflow": "-763057", "capitalExpenditures": "298335", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "236347", "cashflowFromInvestment": "-298335", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144701", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 2209469, "cost_of_revenue": 1960752, "gross_profit": 248717, "ebit": -934850, "ebitda": -811433, "pretax_income": -1012541, "tax_provision": 6988, "net_income": -1019528, "net_income_to_common": -1019528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3350437, "total_current_assets": 3401498, "total_assets": 14028791, "short_term_debt": 1743540, "long_term_debt": null, "total_debt": 1743540, "total_liabilities": 10554966, "total_equity": 3473825, "shares_outstanding": 5176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -779458, "capital_expenditure": 101813, "free_cash_flow": -677645, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198258, "ticker_id": 8873, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-934850", "ebitda": "-811433", "netIncome": "-1019528", "grossProfit": "248717", "depreciation": "None", "totalRevenue": "2209469", "costOfRevenue": "1960752", "interestIncome": "None", "incomeBeforeTax": "-1012541", "interestExpense": "77691", "operatingIncome": "-950760", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6988", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1199477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1960752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123417", "sellingGeneralAndAdministrative": "1161893", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "51061", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "14028791", "longTermDebt": "None", "shortTermDebt": "1743540", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-8464427", "totalLiabilities": "10554966", "otherCurrentAssets": "None", "totalCurrentAssets": "3401498", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10627293", "currentAccountsPayable": "583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9906264", "totalShareholderEquity": "3473825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65702", "totalCurrentLiabilities": "2392242", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8162724", "cashAndShortTermInvestments": "3350437", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3350437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1019529", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "3501", "operatingCashflow": "-779458", "capitalExpenditures": "101813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17588", "cashflowFromInvestment": "-101813", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123417", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2209469, "cost_of_revenue": 1960752, "gross_profit": 248717, "research_and_development": null, "selling_general_admin": 1161893, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -934850, "depreciation_amortisation": 123417, "ebitda": -811433, "interest_expense": 77691, "interest_income": null, "other_non_operating": null, "pretax_income": -1012541, "tax_provision": 6988, "effective_tax_rate": null, "net_income": -1019528, "net_income_continuing_ops": null, "net_income_to_common": -1019528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3350437, "short_term_investments": null, "net_receivables": null, "inventory": 51061, "other_current_assets": null, "total_current_assets": 3401498, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10627293, "total_assets": 14028791, "short_term_debt": 1743540, "accounts_payable": 583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2392242, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8162724, "total_liabilities": 10554966, "total_debt": 1743540, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8464427, "total_equity": 3473825, "shares_outstanding": 5176000, "operating_cash_flow": -779458, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101813, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101813, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17588, "free_cash_flow": -677645, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-934850", "ebitda": "-811433", "netIncome": "-1019528", "grossProfit": "248717", "depreciation": "None", "totalRevenue": "2209469", "costOfRevenue": "1960752", "interestIncome": "None", "incomeBeforeTax": "-1012541", "interestExpense": "77691", "operatingIncome": "-950760", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6988", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1199477", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1960752", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123417", "sellingGeneralAndAdministrative": "1161893", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "51061", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "14028791", "longTermDebt": "None", "shortTermDebt": "1743540", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-8464427", "totalLiabilities": "10554966", "otherCurrentAssets": "None", "totalCurrentAssets": "3401498", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10627293", "currentAccountsPayable": "583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9906264", "totalShareholderEquity": "3473825", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "65702", "totalCurrentLiabilities": "2392242", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8162724", "cashAndShortTermInvestments": "3350437", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3350437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1019529", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "None", "changeInInventory": "3501", "operatingCashflow": "-779458", "capitalExpenditures": "101813", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17588", "cashflowFromInvestment": "-101813", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123417", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 2479574, "cost_of_revenue": 2364083, "gross_profit": 115491, "ebit": -1083352, "ebitda": -955082, "pretax_income": -1144489, "tax_provision": 1259980, "net_income": -1144489, "net_income_to_common": -1144489, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4214120, "total_current_assets": 4268682, "total_assets": 15096068, "short_term_debt": 1617123, "long_term_debt": null, "total_debt": 1617123, "total_liabilities": 10602714, "total_equity": 4493354, "shares_outstanding": 4545092, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1768802, "capital_expenditure": 938984, "free_cash_flow": -829818, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198259, "ticker_id": 8873, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1083352", "ebitda": "-955082", "netIncome": "-1144489", "grossProfit": "115491", "depreciation": "None", "totalRevenue": "2479574", "costOfRevenue": "2364083", "interestIncome": "None", "incomeBeforeTax": "-1144489", "interestExpense": "61137", "operatingIncome": "-1083352", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "1259980", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1198843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2364083", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128270", "sellingGeneralAndAdministrative": "1060453", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "54562", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "15096068", "longTermDebt": "None", "shortTermDebt": "1617123", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7444898", "totalLiabilities": "10602714", "otherCurrentAssets": "None", "totalCurrentAssets": "4268682", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10827386", "currentAccountsPayable": "739982", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9792559", "totalShareholderEquity": "4493354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70173", "totalCurrentLiabilities": "2427278", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8175436", "cashAndShortTermInvestments": "4214120", "commonStockSharesOutstanding": "4545092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4214120", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1144489", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "6337", "operatingCashflow": "-1768802", "capitalExpenditures": "938984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "412785", "cashflowFromInvestment": "-938984", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2479574, "cost_of_revenue": 2364083, "gross_profit": 115491, "research_and_development": null, "selling_general_admin": 1060453, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1083352, "depreciation_amortisation": 128270, "ebitda": -955082, "interest_expense": 61137, "interest_income": null, "other_non_operating": null, "pretax_income": -1144489, "tax_provision": 1259980, "effective_tax_rate": null, "net_income": -1144489, "net_income_continuing_ops": null, "net_income_to_common": -1144489, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4214120, "short_term_investments": null, "net_receivables": null, "inventory": 54562, "other_current_assets": null, "total_current_assets": 4268682, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10827386, "total_assets": 15096068, "short_term_debt": 1617123, "accounts_payable": 739982, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2427278, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8175436, "total_liabilities": 10602714, "total_debt": 1617123, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7444898, "total_equity": 4493354, "shares_outstanding": 4545092, "operating_cash_flow": -1768802, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 938984, "acquisitions": null, "other_investing": null, "investing_cash_flow": -938984, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 412785, "free_cash_flow": -829818, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1083352", "ebitda": "-955082", "netIncome": "-1144489", "grossProfit": "115491", "depreciation": "None", "totalRevenue": "2479574", "costOfRevenue": "2364083", "interestIncome": "None", "incomeBeforeTax": "-1144489", "interestExpense": "61137", "operatingIncome": "-1083352", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "1259980", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1198843", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2364083", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "128270", "sellingGeneralAndAdministrative": "1060453", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "54562", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "15096068", "longTermDebt": "None", "shortTermDebt": "1617123", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-7444898", "totalLiabilities": "10602714", "otherCurrentAssets": "None", "totalCurrentAssets": "4268682", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10827386", "currentAccountsPayable": "739982", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9792559", "totalShareholderEquity": "4493354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "70173", "totalCurrentLiabilities": "2427278", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8175436", "cashAndShortTermInvestments": "4214120", "commonStockSharesOutstanding": "4545092", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "4214120", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1144489", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "None", "changeInInventory": "6337", "operatingCashflow": "-1768802", "capitalExpenditures": "938984", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "412785", "cashflowFromInvestment": "-938984", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "128270", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 2536032, "cost_of_revenue": 2299229, "gross_profit": 236803, "ebit": -1088113, "ebitda": -984966, "pretax_income": -1114540, "tax_provision": 6576, "net_income": -1121116, "net_income_to_common": -1121116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6138786, "total_current_assets": 6199685, "total_assets": 16017689, "short_term_debt": 1237118, "long_term_debt": null, "total_debt": 1237118, "total_liabilities": 10379846, "total_equity": 5637843, "shares_outstanding": 5176000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -466157, "capital_expenditure": 1015847, "free_cash_flow": 549690, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198260, "ticker_id": 8873, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1088113", "ebitda": "-984966", "netIncome": "-1121116", "grossProfit": "236803", "depreciation": "None", "totalRevenue": "2536032", "costOfRevenue": "2299229", "interestIncome": "None", "incomeBeforeTax": "-1114540", "interestExpense": "26424", "operatingIncome": "-1100323", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6576", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1337126", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2299229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103147", "sellingGeneralAndAdministrative": "981837", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "60899", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "16017689", "longTermDebt": "None", "shortTermDebt": "1237118", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6300409", "totalLiabilities": "10379846", "otherCurrentAssets": "None", "totalCurrentAssets": "6199685", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818004", "currentAccountsPayable": "744101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9629830", "totalShareholderEquity": "5637843", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5915", "totalCurrentLiabilities": "1987134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8392712", "cashAndShortTermInvestments": "6138786", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6138786", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1121116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-2345", "operatingCashflow": "-466157", "capitalExpenditures": "1015847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346424", "cashflowFromInvestment": "-1015847", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103147", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2536032, "cost_of_revenue": 2299229, "gross_profit": 236803, "research_and_development": null, "selling_general_admin": 981837, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1088113, "depreciation_amortisation": 103147, "ebitda": -984966, "interest_expense": 26424, "interest_income": null, "other_non_operating": null, "pretax_income": -1114540, "tax_provision": 6576, "effective_tax_rate": null, "net_income": -1121116, "net_income_continuing_ops": null, "net_income_to_common": -1121116, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6138786, "short_term_investments": null, "net_receivables": null, "inventory": 60899, "other_current_assets": null, "total_current_assets": 6199685, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9818004, "total_assets": 16017689, "short_term_debt": 1237118, "accounts_payable": 744101, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1987134, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8392712, "total_liabilities": 10379846, "total_debt": 1237118, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6300409, "total_equity": 5637843, "shares_outstanding": 5176000, "operating_cash_flow": -466157, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1015847, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1015847, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 346424, "free_cash_flow": 549690, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1088113", "ebitda": "-984966", "netIncome": "-1121116", "grossProfit": "236803", "depreciation": "None", "totalRevenue": "2536032", "costOfRevenue": "2299229", "interestIncome": "None", "incomeBeforeTax": "-1114540", "interestExpense": "26424", "operatingIncome": "-1100323", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6576", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1337126", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2299229", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103147", "sellingGeneralAndAdministrative": "981837", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "60899", "commonStock": "133", "currentDebt": "None", "investments": "None", "totalAssets": "16017689", "longTermDebt": "None", "shortTermDebt": "1237118", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6300409", "totalLiabilities": "10379846", "otherCurrentAssets": "None", "totalCurrentAssets": "6199685", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9818004", "currentAccountsPayable": "744101", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9629830", "totalShareholderEquity": "5637843", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5915", "totalCurrentLiabilities": "1987134", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8392712", "cashAndShortTermInvestments": "6138786", "commonStockSharesOutstanding": "5176000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6138786", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1121116", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "None", "changeInInventory": "-2345", "operatingCashflow": "-466157", "capitalExpenditures": "1015847", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "346424", "cashflowFromInvestment": "-1015847", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103147", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 1772646, "cost_of_revenue": 1733045, "gross_profit": 39601, "ebit": -1499326, "ebitda": -1408975, "pretax_income": -1520208, "tax_provision": 5629, "net_income": -1525837, "net_income_to_common": -1525837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7644701, "total_current_assets": 7703255, "total_assets": 16618163, "short_term_debt": 647656, "long_term_debt": null, "total_debt": 647656, "total_liabilities": 9859204, "total_equity": 6758959, "shares_outstanding": 40534196, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2449903, "capital_expenditure": 168599, "free_cash_flow": -2281304, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198262, "ticker_id": 8873, "period_end_date": "2022-09-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1499326", "ebitda": "-1408975", "netIncome": "-1525837", "grossProfit": "39601", "depreciation": "None", "totalRevenue": "1772646", "costOfRevenue": "1733045", "interestIncome": "None", "incomeBeforeTax": "-1520208", "interestExpense": "20882", "operatingIncome": "-1499326", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "5629", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1538927", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733045", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90351", "sellingGeneralAndAdministrative": "869244", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "58554", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "16618163", "longTermDebt": "None", "shortTermDebt": "647656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5179293", "totalLiabilities": "9859204", "otherCurrentAssets": "None", "totalCurrentAssets": "7703255", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8914908", "currentAccountsPayable": "643790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9142357", "totalShareholderEquity": "6758959", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73057", "totalCurrentLiabilities": "1364503", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8494701", "cashAndShortTermInvestments": "7644701", "commonStockSharesOutstanding": "40534196", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7644701", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1525837", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "-17410", "operatingCashflow": "-2449903", "capitalExpenditures": "168599", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10234666", "cashflowFromInvestment": "-168599", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90351", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1772646, "cost_of_revenue": 1733045, "gross_profit": 39601, "research_and_development": null, "selling_general_admin": 869244, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1499326, "depreciation_amortisation": 90351, "ebitda": -1408975, "interest_expense": 20882, "interest_income": null, "other_non_operating": null, "pretax_income": -1520208, "tax_provision": 5629, "effective_tax_rate": null, "net_income": -1525837, "net_income_continuing_ops": null, "net_income_to_common": -1525837, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7644701, "short_term_investments": null, "net_receivables": null, "inventory": 58554, "other_current_assets": null, "total_current_assets": 7703255, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8914908, "total_assets": 16618163, "short_term_debt": 647656, "accounts_payable": 643790, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1364503, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8494701, "total_liabilities": 9859204, "total_debt": 647656, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5179293, "total_equity": 6758959, "shares_outstanding": 40534196, "operating_cash_flow": -2449903, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168599, "acquisitions": null, "other_investing": null, "investing_cash_flow": -168599, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10234666, "free_cash_flow": -2281304, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1499326", "ebitda": "-1408975", "netIncome": "-1525837", "grossProfit": "39601", "depreciation": "None", "totalRevenue": "1772646", "costOfRevenue": "1733045", "interestIncome": "None", "incomeBeforeTax": "-1520208", "interestExpense": "20882", "operatingIncome": "-1499326", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "5629", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1538927", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1733045", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "90351", "sellingGeneralAndAdministrative": "869244", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "58554", "commonStock": "1294", "currentDebt": "None", "investments": "None", "totalAssets": "16618163", "longTermDebt": "None", "shortTermDebt": "647656", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-5179293", "totalLiabilities": "9859204", "otherCurrentAssets": "None", "totalCurrentAssets": "7703255", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8914908", "currentAccountsPayable": "643790", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9142357", "totalShareholderEquity": "6758959", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "73057", "totalCurrentLiabilities": "1364503", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8494701", "cashAndShortTermInvestments": "7644701", "commonStockSharesOutstanding": "40534196", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7644701", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1525837", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "None", "changeInInventory": "-17410", "operatingCashflow": "-2449903", "capitalExpenditures": "168599", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10234666", "cashflowFromInvestment": "-168599", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "90351", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "income_statement": { "revenue": 1937260, "cost_of_revenue": 1985282, "gross_profit": -48022, "ebit": -422196, "ebitda": -342440, "pretax_income": -439582, "tax_provision": 7040, "net_income": -446622, "net_income_to_common": -446622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28537, "total_current_assets": 69681, "total_assets": 5075589, "short_term_debt": 1999036, "long_term_debt": null, "total_debt": 1999036, "total_liabilities": 8174643, "total_equity": -3099054, "shares_outstanding": 55000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -507250, "capital_expenditure": 100000, "free_cash_flow": -407250, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198263, "ticker_id": 8873, "period_end_date": "2022-06-30", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:18:18.059255+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-422196", "ebitda": "-342440", "netIncome": "-446622", "grossProfit": "-48022", "depreciation": "None", "totalRevenue": "1937260", "costOfRevenue": "1985282", "interestIncome": "None", "incomeBeforeTax": "-439582", "interestExpense": "17387", "operatingIncome": "-426396", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "7040", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "378374", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1985282", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79756", "sellingGeneralAndAdministrative": "373457", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "41144", "commonStock": "946", "currentDebt": "None", "investments": "None", "totalAssets": "5075589", "longTermDebt": "None", "shortTermDebt": "1999036", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3653456", "totalLiabilities": "8174643", "otherCurrentAssets": "None", "totalCurrentAssets": "69681", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5005908", "currentAccountsPayable": "1439956", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6646250", "totalShareholderEquity": "-3099054", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88437", "totalCurrentLiabilities": "3527429", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4647214", "cashAndShortTermInvestments": "28537", "commonStockSharesOutstanding": "55000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-446622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "-5699", "operatingCashflow": "-507250", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53071", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79756", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1937260, "cost_of_revenue": 1985282, "gross_profit": -48022, "research_and_development": null, "selling_general_admin": 373457, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -422196, "depreciation_amortisation": 79756, "ebitda": -342440, "interest_expense": 17387, "interest_income": null, "other_non_operating": null, "pretax_income": -439582, "tax_provision": 7040, "effective_tax_rate": null, "net_income": -446622, "net_income_continuing_ops": null, "net_income_to_common": -446622, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28537, "short_term_investments": null, "net_receivables": null, "inventory": 41144, "other_current_assets": null, "total_current_assets": 69681, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5005908, "total_assets": 5075589, "short_term_debt": 1999036, "accounts_payable": 1439956, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3527429, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4647214, "total_liabilities": 8174643, "total_debt": 1999036, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3653456, "total_equity": -3099054, "shares_outstanding": 55000000, "operating_cash_flow": -507250, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53071, "free_cash_flow": -407250, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-422196", "ebitda": "-342440", "netIncome": "-446622", "grossProfit": "-48022", "depreciation": "None", "totalRevenue": "1937260", "costOfRevenue": "1985282", "interestIncome": "None", "incomeBeforeTax": "-439582", "interestExpense": "17387", "operatingIncome": "-426396", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "7040", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "378374", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1985282", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79756", "sellingGeneralAndAdministrative": "373457", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "41144", "commonStock": "946", "currentDebt": "None", "investments": "None", "totalAssets": "5075589", "longTermDebt": "None", "shortTermDebt": "1999036", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-3653456", "totalLiabilities": "8174643", "otherCurrentAssets": "None", "totalCurrentAssets": "69681", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5005908", "currentAccountsPayable": "1439956", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6646250", "totalShareholderEquity": "-3099054", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88437", "totalCurrentLiabilities": "3527429", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4647214", "cashAndShortTermInvestments": "28537", "commonStockSharesOutstanding": "55000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28537", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-446622", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "None", "changeInInventory": "-5699", "operatingCashflow": "-507250", "capitalExpenditures": "100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53071", "cashflowFromInvestment": "-100000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79756", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 6, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2024-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }